Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.77% first-year return on $27,279 initial cash invested.
13.77%
Cash On Cash
10.08%
Cap Rate
1.56
DSCR
$1,596
Rent
$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,596 income − $1,283 expenses = $313 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,596
Total Expenses
$1,283
Mortgage P&I
44%
$698
Property Taxes
8%
$123
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0